Aurionpro Solutions Limited
NSE:AURIONPRO.NS
1765.3 (INR) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 2,687.068 | 240.212 | 404.412 | 221.704 | 200.148 | 307.308 | 1,208.01 | 387.646 | 315.207 | 253.511 | 318.106 | 142.827 | 122.53 | 102.901 | 142.269 | 199.438 | 289.698 | 316.367 | 93.513 | 14.546 |
Short Term Investments
| 1,910.531 | 1,302.013 | 904.287 | 796.419 | 121.56 | -289.878 | 105.023 | 13.21 | 33.702 | 1.239 | 1.475 | -357.585 | 0 | 903.135 | 529.372 | 517.171 | 228.721 | 168.011 | 64.488 | 6.459 |
Cash and Short Term Investments
| 2,687.068 | 1,542.225 | 404.412 | 221.704 | 200.148 | 307.308 | 1,208.01 | 400.856 | 348.909 | 254.75 | 319.581 | 142.827 | 122.53 | 1,006.036 | 671.641 | 716.609 | 518.419 | 484.378 | 158.001 | 21.005 |
Net Receivables
| 2,908.521 | 1,993.95 | 3,593.127 | 2,347.033 | 3,143.785 | 3,387.281 | 2,417.202 | 3,862.732 | 3,967.52 | 3,461.657 | 3,616.09 | 1,919.573 | 1,574.203 | 0 | 0 | 0 | 0 | 0 | 104.388 | 0 |
Inventory
| 329.465 | 279.752 | 237.272 | 260.035 | 266.405 | 290.572 | 156.002 | 93.732 | 72.919 | 67.02 | 75.425 | 77.783 | 50.799 | 49.42 | 28.201 | 31.223 | 38.68 | 19.941 | 12.867 | 7.11 |
Other Current Assets
| 3,031.922 | 1,752.008 | -0.001 | 1,102.965 | 3,713.484 | 3,836.606 | 3,035.616 | 155.618 | 170.051 | 141.474 | 112.339 | 994.339 | 734.081 | 1,472.129 | 1,153.53 | 870.241 | 616.273 | 312.277 | 0.001 | 51.703 |
Total Current Assets
| 8,956.976 | 5,567.935 | 4,234.81 | 3,931.737 | 4,180.037 | 4,434.486 | 4,399.628 | 4,512.938 | 4,559.399 | 3,924.901 | 4,123.435 | 3,134.522 | 2,481.613 | 2,527.585 | 1,853.372 | 1,618.073 | 1,173.372 | 816.596 | 275.257 | 79.818 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 984.503 | 1,014.004 | 716.366 | 771.472 | 897.974 | 784.234 | 624.199 | 538.146 | 503.236 | 326.355 | 1,177.395 | 936.608 | 761.865 | 679.527 | 443.838 | 543.893 | 285.735 | 101.345 | 56.111 | 24.17 |
Goodwill
| 3,154.229 | 849.809 | 673.111 | 658.857 | 1,491.286 | 1,634.008 | 1,646.087 | 2,051.175 | 1,537.597 | 1,457.782 | 1,467.349 | 936.914 | 919.543 | 998.356 | 977.179 | 726.442 | 453.708 | 156.041 | 5.732 | 8.799 |
Intangible Assets
| 574.693 | 326.047 | 167.177 | 134.828 | 2,120.252 | 1,511.11 | 1,100.273 | 1,158.955 | 2,802.789 | 1,270.036 | 2,909.928 | 2,068.129 | 1,712.722 | 1,199.286 | 934.88 | 513.475 | 351.507 | 91.304 | 30.521 | 12.081 |
Goodwill and Intangible Assets
| 3,728.922 | 1,175.856 | 840.288 | 793.685 | 3,611.538 | 3,145.118 | 2,746.36 | 4,157.233 | 2,802.789 | 2,727.818 | 3,401.718 | 2,804.531 | 2,632.265 | 2,197.642 | 1,912.059 | 1,239.917 | 805.215 | 247.345 | 36.253 | 20.88 |
Long Term Investments
| 96.571 | -848.316 | -407.942 | -437.222 | 551.698 | 468.216 | 63.456 | 38.982 | 8.316 | 40.779 | -1.353 | 360.638 | 0 | -813.188 | -406.351 | -431.617 | -157.408 | -160.332 | 42.982 | -2.116 |
Tax Assets
| 54.133 | 85.323 | 69.697 | 81.759 | 409.587 | 342.164 | 361.42 | 299.601 | 269.355 | 218.821 | 175.685 | 91.891 | 0 | 0 | 0 | 0 | 228.721 | 168.011 | 0 | 0 |
Other Non-Current Assets
| 154.937 | 1,491.669 | 998.987 | 1,008.904 | 105.904 | 0.001 | 187.369 | 1,174.614 | 1,102.764 | 1,007.646 | 407.704 | 8.515 | 292.15 | 903.135 | 529.372 | 517.171 | 0.004 | 0.009 | 64.488 | 6.459 |
Total Non-Current Assets
| 5,019.066 | 2,918.536 | 2,217.396 | 2,218.598 | 5,576.701 | 4,739.733 | 3,982.804 | 6,208.576 | 4,686.46 | 4,321.419 | 5,161.149 | 4,202.183 | 3,686.28 | 2,967.116 | 2,478.918 | 1,869.364 | 1,162.267 | 356.378 | 199.834 | 49.393 |
Total Assets
| 13,976.042 | 8,486.471 | 6,452.206 | 6,150.335 | 9,756.738 | 9,174.219 | 8,382.432 | 10,721.514 | 9,245.86 | 8,246.32 | 9,284.584 | 7,336.705 | 6,167.893 | 5,494.701 | 4,332.29 | 3,487.437 | 2,335.639 | 1,172.974 | 475.091 | 129.211 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 1,461.629 | 1,195.659 | 780.241 | 541.274 | 778.25 | 1,413.56 | 671.488 | 567.638 | 0.338 | 607.978 | 864.975 | 495.539 | 283.509 | 457.148 | 361.187 | 115.677 | 167.423 | 72.483 | 15.958 | 6.145 |
Short Term Debt
| 713.399 | 481.548 | 239.338 | 704.859 | 817.37 | 584.945 | 535.119 | 1,318.008 | 1,192.724 | 1,396.332 | 1,272.159 | 825.144 | 576.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 42.391 | 82.17 | 66.873 | 52.149 | 19.734 | 277.306 | 407.282 | 36.781 | 97.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 42.391 | 628.19 | 912.874 | 812.613 | 19.734 | 277.306 | 407.282 | 700.796 | 697.216 | 149.896 | 121.359 | 94.798 | 56.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,855.801 | 513.648 | 6.417 | 16.266 | 953.484 | 888.869 | 1,233.796 | 365.29 | 1,049.07 | 842.462 | 760.377 | 594.71 | 583.555 | 362.414 | 283.718 | 198.511 | 106.429 | 50.583 | 29.757 | 12.038 |
Total Current Liabilities
| 4,073.22 | 2,819.045 | 1,938.87 | 2,075.012 | 2,568.838 | 3,164.68 | 2,847.685 | 2,951.732 | 2,939.348 | 2,996.668 | 3,018.87 | 2,010.191 | 1,500.033 | 819.562 | 644.905 | 314.188 | 273.852 | 123.066 | 45.715 | 18.183 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 41.532 | 401.527 | 328.784 | 535.944 | 725.069 | 561.504 | 196.768 | 329.977 | 321.184 | 381.846 | 247.847 | 545.266 | 686.366 | 1,134.208 | 702.279 | 435.057 | 536.583 | 134.369 | 3.161 | 0.328 |
Deferred Revenue Non-Current
| 86.449 | 70.295 | 97.447 | 99.467 | 101.445 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 8.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -86.449 | -25.204 | -45.876 | 44.058 | 0 | 0 | 0 | 0 | 13.831 | 0 | 0 | 48.75 | 6.281 | 58.603 | 54.879 | 74.126 | 50.35 | 17.374 | 2.239 | 1.968 |
Other Non-Current Liabilities
| 402.749 | 70.295 | 97.447 | 0.001 | 51.855 | 29.054 | 34.045 | 34.802 | 15.891 | 25.129 | 9.647 | 8.245 | 1.035 | 0 | 0 | 0 | 0.001 | 0 | 0.002 | 0.002 |
Total Non-Current Liabilities
| 444.281 | 516.913 | 477.802 | 679.47 | 878.369 | 590.558 | 230.813 | 364.779 | 350.917 | 406.975 | 257.494 | 602.261 | 701.886 | 1,192.811 | 757.158 | 509.183 | 586.934 | 151.743 | 5.402 | 2.298 |
Total Liabilities
| 4,517.501 | 3,335.958 | 2,416.672 | 2,754.482 | 3,447.207 | 3,755.238 | 3,078.498 | 3,316.511 | 3,290.265 | 3,403.643 | 3,276.364 | 2,612.452 | 2,201.919 | 2,012.373 | 1,402.063 | 823.371 | 860.786 | 274.809 | 51.117 | 20.481 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 247.181 | 228.002 | 228.002 | 228.002 | 228.002 | 236.363 | 236.143 | 218.725 | 217.688 | 196.728 | 178.404 | 168.104 | 159.354 | 148.466 | 147.994 | 147.994 | 131.119 | 121.519 | 108.095 | 77.757 |
Retained Earnings
| 3,215.077 | 4,084.802 | 3,168.509 | 2,461.791 | 3,678.879 | 3,756.879 | 3,206.361 | 2,269.426 | 1,855.097 | 1,419.549 | 2,870.223 | 2,390.543 | 1,552.862 | 1,648.244 | 1,208.805 | 82.238 | 512.264 | 246.689 | 73.349 | 28.462 |
Accumulated Other Comprehensive Income/Loss
| 9,051.732 | 170.514 | 78.252 | 180.954 | -647.412 | -559.014 | -559.454 | -603.527 | -570.227 | -555.184 | -460.042 | -437.749 | -281.666 | -283.429 | -199.303 | -156.568 | -71.52 | -27.387 | -14.69 | -8.127 |
Other Total Stockholders Equity
| -3,215.077 | 493.924 | 493.924 | 493.924 | 2,174.525 | 1,542.044 | 1,212.082 | 4,571.029 | 4,439.339 | 3,774.127 | 3,413.369 | 2,601.066 | 2,533.731 | 1,968.359 | 1,772.731 | 2,540.229 | 866.865 | 557.344 | 257.22 | 10.638 |
Total Shareholders Equity
| 9,298.913 | 4,977.242 | 3,968.687 | 3,364.671 | 5,433.994 | 4,976.272 | 4,095.132 | 6,455.653 | 5,941.897 | 4,835.22 | 6,001.954 | 4,721.964 | 3,964.281 | 3,481.64 | 2,930.227 | 2,613.893 | 1,438.728 | 898.165 | 423.974 | 108.73 |
Total Equity
| 9,458.541 | 5,150.513 | 4,035.534 | 3,395.853 | 6,309.531 | 5,418.981 | 5,303.934 | 7,405.003 | 5,955.595 | 4,842.677 | 6,008.22 | 4,724.253 | 3,965.974 | 3,482.328 | 2,930.227 | 2,664.066 | 1,474.853 | 898.165 | 423.974 | 108.73 |
Total Liabilities & Shareholders Equity
| 13,976.042 | 8,486.471 | 6,452.206 | 6,150.335 | 9,756.738 | 9,174.219 | 8,382.432 | 10,721.514 | 9,245.86 | 8,246.32 | 9,284.584 | 7,336.705 | 6,167.893 | 5,494.701 | 4,332.29 | 3,487.437 | 2,335.639 | 1,172.974 | 475.091 | 129.211 |